HERBALIFE LTD. (HLF)
Wholesale-Drugs, Proprietaries & Druggists' Sundries · Consumer Discretionary · $4.5B
Intrinsic Value (Consensus)
$32.12
Current Price
$44.00
Margin of Safety
-27%
27% Above Intrinsic Value
Value: $32
Price: $44
Valuation Model Estimates
Current Price: $44.00
DCF (Discounted Cash Flow)
$31.01
Graham Number
Not applicable
—
Earnings Power Value
$21.36
Relative Value (P/E)
$44.00
Dividend Discount Model
$3.61
Consensus Value
$32.12
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $2.20
- EPS (Forward)
- $2.24
- Book Value
- $-4.98
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- N/A
- Debt/Equity
- —
- Revenue Growth
- 0.9%
- Earnings Growth
- 2.0%
- Dividend Yield
- 0.7%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance